LEG & LANDSKAB ApS
CVR number: 35204954
Lyndby Havnevej 18 A, Lyndby 4070 Kirke Hyllinge
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 942.55 | 1 562.52 | 1 276.23 | 2 207.59 | 1 232.06 |
| Employee benefit expenses | -1 076.14 | -1 655.01 | -1 057.41 | -1 727.26 | -1 515.76 |
| Total depreciation | -19.00 | -28.21 | -33.15 | -31.73 | -34.33 |
| EBIT | - 152.58 | - 120.70 | 185.67 | 448.60 | - 318.04 |
| Other financial expenses | -13.69 | -15.02 | -14.73 | -4.20 | -4.34 |
| Pre-tax profit | - 166.28 | - 135.72 | 170.95 | 444.40 | - 322.38 |
| Income taxes | 36.57 | 29.86 | -37.69 | -97.75 | 70.17 |
| Net earnings | - 129.71 | - 105.86 | 133.26 | 346.65 | - 252.20 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 38.33 | 28.11 | 17.89 | 8.62 | 4.12 |
| Machinery and equipment | 16.13 | 35.50 | 27.39 | 4.94 | 49.80 |
| Tangible assets total | 54.46 | 63.61 | 45.28 | 13.55 | 53.92 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 110.83 | 131.13 | 114.58 | 160.63 | 77.21 |
| Inventories total | 110.83 | 131.13 | 114.58 | 160.63 | 77.21 |
| Current trade debtors | 104.08 | 239.64 | 14.55 | 259.88 | 257.06 |
| Prepayments and accrued income | 42.72 | 32.03 | 41.83 | 138.59 | 31.78 |
| Current other receivables | 2.86 | 3.50 | 2.52 | 28.65 | 2.52 |
| Current deferred tax assets | 32.78 | 62.64 | 24.95 | 4.46 | 74.64 |
| Short term receivables total | 182.45 | 337.81 | 83.85 | 431.58 | 366.00 |
| Cash and bank deposits | 137.03 | 350.11 | 343.16 | 399.15 | 101.03 |
| Cash and cash equivalents | 137.03 | 350.11 | 343.16 | 399.15 | 101.03 |
| Balance sheet total (assets) | 484.77 | 882.66 | 586.87 | 1 004.92 | 598.16 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | 19.82 | - 109.88 | - 215.74 | -82.48 | 264.16 |
| Profit of the financial year | - 129.71 | - 105.86 | 133.26 | 346.65 | - 252.20 |
| Shareholders equity total | -29.88 | - 135.74 | -2.48 | 344.16 | 91.96 |
| Non-current liabilities total | |||||
| Advances received | 144.40 | 140.00 | |||
| Current trade creditors | 47.46 | 51.62 | 52.77 | 30.88 | 60.25 |
| Current owed to participating | 213.34 | 327.01 | 239.82 | ||
| Short-term deferred tax liabilities | 77.26 | ||||
| Other non-interest bearing current liabilities | 253.86 | 639.77 | 296.76 | 408.21 | 305.95 |
| Current liabilities total | 514.65 | 1 018.40 | 589.35 | 660.76 | 506.19 |
| Balance sheet total (liabilities) | 484.77 | 882.66 | 586.87 | 1 004.92 | 598.16 |
Try the full version of our system for free
Create your own estimates for any company
Valuation analysis
See instructions
... and more!
No registration needed.